| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 5.37B | ¥ 4.27B | ¥ 3.22B | ¥ 2.05B | ¥ 1.06B |
| Gross Profit | ¥ 4.90B | ¥ 3.91B | ¥ 3.03B | ¥ 1.88B | ¥ 978.62M |
| Operating Income | ¥ 707.76M | ¥ 454.58M | ¥ 123.00M | ¥ -370.84M | ¥ -400.22M |
| EBITDA | ¥ 852.10M | ¥ 526.89M | ¥ 142.00M | ¥ -515.69M | ¥ -393.05M |
| Net Income | ¥ 437.14M | ¥ 258.00M | ¥ 133.70M | ¥ -565.22M | ¥ -436.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.96B | ¥ 1.58B | ¥ 1.67B | ¥ 1.23B | ¥ 266.14M |
| Total Assets | ¥ 6.77B | ¥ 4.84B | ¥ 3.29B | ¥ 2.24B | ¥ 1.19B |
| Total Debt | ¥ 2.41B | ¥ 1.75B | ¥ 982.00M | ¥ 353.18M | ¥ 517.46M |
| Net Debt | ¥ 452.23M | ¥ 170.35M | ¥ -689.00M | ¥ -878.62M | ¥ 251.32M |
| Total Liabilities | ¥ 4.87B | ¥ 3.35B | ¥ 2.10B | ¥ 1.18B | ¥ 1.16B |
| Stockholders' Equity | ¥ 1.83B | ¥ 1.42B | ¥ 1.19B | ¥ 1.06B | ¥ 27.28M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 374.76M | ¥ 82.00M | ¥ -13.00M | ¥ -465.77M | ¥ -430.10M |
| Operating Cash Flow | ¥ 403.71M | ¥ 97.57M | ¥ -11.00M | ¥ -454.05M | ¥ -420.60M |
| Investing Cash Flow | ¥ -579.09M | ¥ -911.41M | ¥ -110.87M | ¥ -10.27M | ¥ -116.44M |
| Financing Cash Flow | ¥ 555.21M | ¥ 720.28M | ¥ 612.05M | ¥ 1.43B | ¥ 96.56M |